Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $90,279 initial cash invested.
-13.49%
Cash On Cash
3.71%
Cap Rate
0.59
DSCR
$2,170
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,279
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,185
Mortgage P&I
103%
$2,236
Property Taxes
6%
$120
Home Insurance
7%
$150
HOA
5%
$116
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4013 E Ironhorse Rd, Gilbert, AZ 85297 | $2,300 | 3 | 2 | 1395 | 0.4 mi |
4352 S Rim Ct, Gilbert, AZ 85297 | $2,100 | 3 | 2 | 1395 | 0.4 mi |
4503 E Trigger Way, Gilbert, AZ 85297 | $2,295 | 3 | 2 | 1340 | 0.4 mi |
3875 E Cloudburst Dr, Gilbert, AZ 85297 | $2,000 | 3 | 2 | 1515 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality